Calculadora Hipotecaria

Precio de venta:
Porciento de pronto: %
Términos de Años: años
Interés anual: %
 


Información de Pagos de la Hipoteca:
Pronto Pago: $9,250.00
Precio a Financiar: $175,750.00
Pago Mensual: $1,169.27


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,025.21 $144.06 $175,605.94
2 $1,024.37 $144.90 $175,461.04
3 $1,023.52 $145.75 $175,315.29
4 $1,022.67 $146.60 $175,168.70
5 $1,021.82 $147.45 $175,021.24
6 $1,020.96 $148.31 $174,872.93
7 $1,020.09 $149.18 $174,723.75
8 $1,019.22 $150.05 $174,573.71
9 $1,018.35 $150.92 $174,422.78
10 $1,017.47 $151.80 $174,270.98
11 $1,016.58 $152.69 $174,118.29
12 $1,015.69 $153.58 $173,964.71
Total de años: 1
  Usted invertirá: $14,031.23 en su casa en el año 1
$12,245.94 irá al INTERES
$1,785.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,014.79 $154.47 $173,810.24
14 $1,013.89 $155.38 $173,654.86
15 $1,012.99 $156.28 $173,498.58
16 $1,012.08 $157.19 $173,341.39
17 $1,011.16 $158.11 $173,183.28
18 $1,010.24 $159.03 $173,024.24
19 $1,009.31 $159.96 $172,864.28
20 $1,008.37 $160.89 $172,703.39
21 $1,007.44 $161.83 $172,541.55
22 $1,006.49 $162.78 $172,378.78
23 $1,005.54 $163.73 $172,215.05
24 $1,004.59 $164.68 $172,050.37
Total de años: 2
  Usted invertirá: $14,031.23 en su casa en el año 2
$12,116.89 irá al INTERES
$1,914.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,003.63 $165.64 $171,884.73
26 $1,002.66 $166.61 $171,718.12
27 $1,001.69 $167.58 $171,550.54
28 $1,000.71 $168.56 $171,381.98
29 $999.73 $169.54 $171,212.44
30 $998.74 $170.53 $171,041.91
31 $997.74 $171.52 $170,870.39
32 $996.74 $172.53 $170,697.86
33 $995.74 $173.53 $170,524.33
34 $994.73 $174.54 $170,349.79
35 $993.71 $175.56 $170,174.22
36 $992.68 $176.59 $169,997.64
Total de años: 3
  Usted invertirá: $14,031.23 en su casa en el año 3
$11,978.50 irá al INTERES
$2,052.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $991.65 $177.62 $169,820.02
38 $990.62 $178.65 $169,641.37
39 $989.57 $179.69 $169,461.67
40 $988.53 $180.74 $169,280.93
41 $987.47 $181.80 $169,099.13
42 $986.41 $182.86 $168,916.28
43 $985.34 $183.92 $168,732.35
44 $984.27 $185.00 $168,547.36
45 $983.19 $186.08 $168,361.28
46 $982.11 $187.16 $168,174.12
47 $981.02 $188.25 $167,985.86
48 $979.92 $189.35 $167,796.51
Total de años: 4
  Usted invertirá: $14,031.23 en su casa en el año 4
$11,830.11 irá al INTERES
$2,201.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $978.81 $190.46 $167,606.06
50 $977.70 $191.57 $167,414.49
51 $976.58 $192.68 $167,221.81
52 $975.46 $193.81 $167,028.00
53 $974.33 $194.94 $166,833.06
54 $973.19 $196.08 $166,636.98
55 $972.05 $197.22 $166,439.76
56 $970.90 $198.37 $166,241.39
57 $969.74 $199.53 $166,041.86
58 $968.58 $200.69 $165,841.17
59 $967.41 $201.86 $165,639.31
60 $966.23 $203.04 $165,436.27
Total de años: 5
  Usted invertirá: $14,031.23 en su casa en el año 5
$11,670.99 irá al INTERES
$2,360.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $965.04 $204.22 $165,232.04
62 $963.85 $205.42 $165,026.63
63 $962.66 $206.61 $164,820.02
64 $961.45 $207.82 $164,612.20
65 $960.24 $209.03 $164,403.17
66 $959.02 $210.25 $164,192.91
67 $957.79 $211.48 $163,981.44
68 $956.56 $212.71 $163,768.73
69 $955.32 $213.95 $163,554.78
70 $954.07 $215.20 $163,339.58
71 $952.81 $216.45 $163,123.12
72 $951.55 $217.72 $162,905.40
Total de años: 6
  Usted invertirá: $14,031.23 en su casa en el año 6
$11,500.36 irá al INTERES
$2,530.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $950.28 $218.99 $162,686.42
74 $949.00 $220.27 $162,466.15
75 $947.72 $221.55 $162,244.60
76 $946.43 $222.84 $162,021.76
77 $945.13 $224.14 $161,797.62
78 $943.82 $225.45 $161,572.17
79 $942.50 $226.76 $161,345.40
80 $941.18 $228.09 $161,117.31
81 $939.85 $229.42 $160,887.90
82 $938.51 $230.76 $160,657.14
83 $937.17 $232.10 $160,425.04
84 $935.81 $233.46 $160,191.58
Total de años: 7
  Usted invertirá: $14,031.23 en su casa en el año 7
$11,317.41 irá al INTERES
$2,713.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $934.45 $234.82 $159,956.76
86 $933.08 $236.19 $159,720.57
87 $931.70 $237.57 $159,483.01
88 $930.32 $238.95 $159,244.06
89 $928.92 $240.35 $159,003.71
90 $927.52 $241.75 $158,761.96
91 $926.11 $243.16 $158,518.81
92 $924.69 $244.58 $158,274.23
93 $923.27 $246.00 $158,028.23
94 $921.83 $247.44 $157,780.79
95 $920.39 $248.88 $157,531.91
96 $918.94 $250.33 $157,281.58
Total de años: 8
  Usted invertirá: $14,031.23 en su casa en el año 8
$11,121.22 irá al INTERES
$2,910.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $917.48 $251.79 $157,029.78
98 $916.01 $253.26 $156,776.52
99 $914.53 $254.74 $156,521.78
100 $913.04 $256.23 $156,265.55
101 $911.55 $257.72 $156,007.83
102 $910.05 $259.22 $155,748.61
103 $908.53 $260.74 $155,487.88
104 $907.01 $262.26 $155,225.62
105 $905.48 $263.79 $154,961.83
106 $903.94 $265.33 $154,696.51
107 $902.40 $266.87 $154,429.63
108 $900.84 $268.43 $154,161.21
Total de años: 9
  Usted invertirá: $14,031.23 en su casa en el año 9
$10,910.86 irá al INTERES
$3,120.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $899.27 $270.00 $153,891.21
110 $897.70 $271.57 $153,619.64
111 $896.11 $273.15 $153,346.48
112 $894.52 $274.75 $153,071.74
113 $892.92 $276.35 $152,795.39
114 $891.31 $277.96 $152,517.42
115 $889.68 $279.58 $152,237.84
116 $888.05 $281.22 $151,956.62
117 $886.41 $282.86 $151,673.77
118 $884.76 $284.51 $151,389.26
119 $883.10 $286.17 $151,103.10
120 $881.43 $287.83 $150,815.26
Total de años: 10
  Usted invertirá: $14,031.23 en su casa en el año 10
$10,685.29 irá al INTERES
$3,345.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $879.76 $289.51 $150,525.75
122 $878.07 $291.20 $150,234.55
123 $876.37 $292.90 $149,941.65
124 $874.66 $294.61 $149,647.04
125 $872.94 $296.33 $149,350.71
126 $871.21 $298.06 $149,052.65
127 $869.47 $299.80 $148,752.86
128 $867.73 $301.54 $148,451.31
129 $865.97 $303.30 $148,148.01
130 $864.20 $305.07 $147,842.94
131 $862.42 $306.85 $147,536.09
132 $860.63 $308.64 $147,227.44
Total de años: 11
  Usted invertirá: $14,031.23 en su casa en el año 11
$10,443.41 irá al INTERES
$3,587.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $858.83 $310.44 $146,917.00
134 $857.02 $312.25 $146,604.75
135 $855.19 $314.07 $146,290.67
136 $853.36 $315.91 $145,974.77
137 $851.52 $317.75 $145,657.02
138 $849.67 $319.60 $145,337.41
139 $847.80 $321.47 $145,015.95
140 $845.93 $323.34 $144,692.60
141 $844.04 $325.23 $144,367.37
142 $842.14 $327.13 $144,040.25
143 $840.23 $329.03 $143,711.21
144 $838.32 $330.95 $143,380.26
Total de años: 12
  Usted invertirá: $14,031.23 en su casa en el año 12
$10,184.05 irá al INTERES
$3,847.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $836.38 $332.88 $143,047.38
146 $834.44 $334.83 $142,712.55
147 $832.49 $336.78 $142,375.77
148 $830.53 $338.74 $142,037.03
149 $828.55 $340.72 $141,696.31
150 $826.56 $342.71 $141,353.60
151 $824.56 $344.71 $141,008.89
152 $822.55 $346.72 $140,662.18
153 $820.53 $348.74 $140,313.44
154 $818.50 $350.77 $139,962.66
155 $816.45 $352.82 $139,609.84
156 $814.39 $354.88 $139,254.96
Total de años: 13
  Usted invertirá: $14,031.23 en su casa en el año 13
$9,905.93 irá al INTERES
$4,125.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $812.32 $356.95 $138,898.01
158 $810.24 $359.03 $138,538.98
159 $808.14 $361.13 $138,177.86
160 $806.04 $363.23 $137,814.63
161 $803.92 $365.35 $137,449.28
162 $801.79 $367.48 $137,081.80
163 $799.64 $369.63 $136,712.17
164 $797.49 $371.78 $136,340.39
165 $795.32 $373.95 $135,966.44
166 $793.14 $376.13 $135,590.31
167 $790.94 $378.33 $135,211.98
168 $788.74 $380.53 $134,831.45
Total de años: 14
  Usted invertirá: $14,031.23 en su casa en el año 14
$9,607.71 irá al INTERES
$4,423.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $786.52 $382.75 $134,448.70
170 $784.28 $384.99 $134,063.71
171 $782.04 $387.23 $133,676.48
172 $779.78 $389.49 $133,286.99
173 $777.51 $391.76 $132,895.23
174 $775.22 $394.05 $132,501.18
175 $772.92 $396.35 $132,104.84
176 $770.61 $398.66 $131,706.18
177 $768.29 $400.98 $131,305.20
178 $765.95 $403.32 $130,901.87
179 $763.59 $405.67 $130,496.20
180 $761.23 $408.04 $130,088.16
Total de años: 15
  Usted invertirá: $14,031.23 en su casa en el año 15
$9,287.94 irá al INTERES
$4,743.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $758.85 $410.42 $129,677.74
182 $756.45 $412.82 $129,264.92
183 $754.05 $415.22 $128,849.70
184 $751.62 $417.65 $128,432.05
185 $749.19 $420.08 $128,011.97
186 $746.74 $422.53 $127,589.44
187 $744.27 $425.00 $127,164.44
188 $741.79 $427.48 $126,736.96
189 $739.30 $429.97 $126,306.99
190 $736.79 $432.48 $125,874.51
191 $734.27 $435.00 $125,439.51
192 $731.73 $437.54 $125,001.97
Total de años: 16
  Usted invertirá: $14,031.23 en su casa en el año 16
$8,945.05 irá al INTERES
$5,086.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $729.18 $440.09 $124,561.88
194 $726.61 $442.66 $124,119.22
195 $724.03 $445.24 $123,673.98
196 $721.43 $447.84 $123,226.15
197 $718.82 $450.45 $122,775.70
198 $716.19 $453.08 $122,322.62
199 $713.55 $455.72 $121,866.90
200 $710.89 $458.38 $121,408.52
201 $708.22 $461.05 $120,947.47
202 $705.53 $463.74 $120,483.72
203 $702.82 $466.45 $120,017.28
204 $700.10 $469.17 $119,548.11
Total de años: 17
  Usted invertirá: $14,031.23 en su casa en el año 17
$8,577.36 irá al INTERES
$5,453.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $697.36 $471.91 $119,076.20
206 $694.61 $474.66 $118,601.55
207 $691.84 $477.43 $118,124.12
208 $689.06 $480.21 $117,643.91
209 $686.26 $483.01 $117,160.89
210 $683.44 $485.83 $116,675.06
211 $680.60 $488.66 $116,186.40
212 $677.75 $491.52 $115,694.88
213 $674.89 $494.38 $115,200.50
214 $672.00 $497.27 $114,703.23
215 $669.10 $500.17 $114,203.07
216 $666.18 $503.08 $113,699.98
Total de años: 18
  Usted invertirá: $14,031.23 en su casa en el año 18
$8,183.10 irá al INTERES
$5,848.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $663.25 $506.02 $113,193.96
218 $660.30 $508.97 $112,684.99
219 $657.33 $511.94 $112,173.05
220 $654.34 $514.93 $111,658.13
221 $651.34 $517.93 $111,140.20
222 $648.32 $520.95 $110,619.25
223 $645.28 $523.99 $110,095.26
224 $642.22 $527.05 $109,568.21
225 $639.15 $530.12 $109,038.09
226 $636.06 $533.21 $108,504.87
227 $632.95 $536.32 $107,968.55
228 $629.82 $539.45 $107,429.10
Total de años: 19
  Usted invertirá: $14,031.23 en su casa en el año 19
$7,760.34 irá al INTERES
$6,270.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $626.67 $542.60 $106,886.50
230 $623.50 $545.76 $106,340.73
231 $620.32 $548.95 $105,791.78
232 $617.12 $552.15 $105,239.63
233 $613.90 $555.37 $104,684.26
234 $610.66 $558.61 $104,125.65
235 $607.40 $561.87 $103,563.78
236 $604.12 $565.15 $102,998.64
237 $600.83 $568.44 $102,430.19
238 $597.51 $571.76 $101,858.43
239 $594.17 $575.09 $101,283.34
240 $590.82 $578.45 $100,704.89
Total de años: 20
  Usted invertirá: $14,031.23 en su casa en el año 20
$7,307.02 irá al INTERES
$6,724.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $587.45 $581.82 $100,123.06
242 $584.05 $585.22 $99,537.85
243 $580.64 $588.63 $98,949.21
244 $577.20 $592.07 $98,357.15
245 $573.75 $595.52 $97,761.63
246 $570.28 $598.99 $97,162.64
247 $566.78 $602.49 $96,560.15
248 $563.27 $606.00 $95,954.15
249 $559.73 $609.54 $95,344.61
250 $556.18 $613.09 $94,731.52
251 $552.60 $616.67 $94,114.85
252 $549.00 $620.27 $93,494.58
Total de años: 21
  Usted invertirá: $14,031.23 en su casa en el año 21
$6,820.93 irá al INTERES
$7,210.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $545.39 $623.88 $92,870.70
254 $541.75 $627.52 $92,243.18
255 $538.09 $631.18 $91,611.99
256 $534.40 $634.87 $90,977.13
257 $530.70 $638.57 $90,338.56
258 $526.97 $642.29 $89,696.26
259 $523.23 $646.04 $89,050.22
260 $519.46 $649.81 $88,400.41
261 $515.67 $653.60 $87,746.81
262 $511.86 $657.41 $87,089.40
263 $508.02 $661.25 $86,428.15
264 $504.16 $665.10 $85,763.05
Total de años: 22
  Usted invertirá: $14,031.23 en su casa en el año 22
$6,299.69 irá al INTERES
$7,731.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $500.28 $668.98 $85,094.06
266 $496.38 $672.89 $84,421.18
267 $492.46 $676.81 $83,744.36
268 $488.51 $680.76 $83,063.60
269 $484.54 $684.73 $82,378.87
270 $480.54 $688.73 $81,690.15
271 $476.53 $692.74 $80,997.40
272 $472.48 $696.78 $80,300.62
273 $468.42 $700.85 $79,599.77
274 $464.33 $704.94 $78,894.83
275 $460.22 $709.05 $78,185.78
276 $456.08 $713.19 $77,472.60
Total de años: 23
  Usted invertirá: $14,031.23 en su casa en el año 23
$5,740.78 irá al INTERES
$8,290.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $451.92 $717.35 $76,755.25
278 $447.74 $721.53 $76,033.72
279 $443.53 $725.74 $75,307.98
280 $439.30 $729.97 $74,578.01
281 $435.04 $734.23 $73,843.78
282 $430.76 $738.51 $73,105.27
283 $426.45 $742.82 $72,362.44
284 $422.11 $747.15 $71,615.29
285 $417.76 $751.51 $70,863.78
286 $413.37 $755.90 $70,107.88
287 $408.96 $760.31 $69,347.57
288 $404.53 $764.74 $68,582.83
Total de años: 24
  Usted invertirá: $14,031.23 en su casa en el año 24
$5,141.46 irá al INTERES
$8,889.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $400.07 $769.20 $67,813.63
290 $395.58 $773.69 $67,039.94
291 $391.07 $778.20 $66,261.74
292 $386.53 $782.74 $65,478.99
293 $381.96 $787.31 $64,691.69
294 $377.37 $791.90 $63,899.78
295 $372.75 $796.52 $63,103.26
296 $368.10 $801.17 $62,302.10
297 $363.43 $805.84 $61,496.26
298 $358.73 $810.54 $60,685.72
299 $354.00 $815.27 $59,870.45
300 $349.24 $820.02 $59,050.42
Total de años: 25
  Usted invertirá: $14,031.23 en su casa en el año 25
$4,498.82 irá al INTERES
$9,532.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $344.46 $824.81 $58,225.61
302 $339.65 $829.62 $57,395.99
303 $334.81 $834.46 $56,561.54
304 $329.94 $839.33 $55,722.21
305 $325.05 $844.22 $54,877.99
306 $320.12 $849.15 $54,028.84
307 $315.17 $854.10 $53,174.74
308 $310.19 $859.08 $52,315.65
309 $305.17 $864.09 $51,451.56
310 $300.13 $869.14 $50,582.42
311 $295.06 $874.20 $49,708.22
312 $289.96 $879.30 $48,828.91
Total de años: 26
  Usted invertirá: $14,031.23 en su casa en el año 26
$3,809.72 irá al INTERES
$10,221.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $284.84 $884.43 $47,944.48
314 $279.68 $889.59 $47,054.89
315 $274.49 $894.78 $46,160.11
316 $269.27 $900.00 $45,260.10
317 $264.02 $905.25 $44,354.85
318 $258.74 $910.53 $43,444.32
319 $253.43 $915.84 $42,528.48
320 $248.08 $921.19 $41,607.29
321 $242.71 $926.56 $40,680.73
322 $237.30 $931.96 $39,748.76
323 $231.87 $937.40 $38,811.36
324 $226.40 $942.87 $37,868.49
Total de años: 27
  Usted invertirá: $14,031.23 en su casa en el año 27
$3,070.81 irá al INTERES
$10,960.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $220.90 $948.37 $36,920.12
326 $215.37 $953.90 $35,966.22
327 $209.80 $959.47 $35,006.76
328 $204.21 $965.06 $34,041.69
329 $198.58 $970.69 $33,071.00
330 $192.91 $976.35 $32,094.65
331 $187.22 $982.05 $31,112.59
332 $181.49 $987.78 $30,124.82
333 $175.73 $993.54 $29,131.27
334 $169.93 $999.34 $28,131.94
335 $164.10 $1,005.17 $27,126.77
336 $158.24 $1,011.03 $26,115.74
Total de años: 28
  Usted invertirá: $14,031.23 en su casa en el año 28
$2,278.48 irá al INTERES
$11,752.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $152.34 $1,016.93 $25,098.81
338 $146.41 $1,022.86 $24,075.96
339 $140.44 $1,028.83 $23,047.13
340 $134.44 $1,034.83 $22,012.30
341 $128.41 $1,040.86 $20,971.44
342 $122.33 $1,046.94 $19,924.50
343 $116.23 $1,053.04 $18,871.46
344 $110.08 $1,059.19 $17,812.27
345 $103.90 $1,065.36 $16,746.91
346 $97.69 $1,071.58 $15,675.33
347 $91.44 $1,077.83 $14,597.50
348 $85.15 $1,084.12 $13,513.38
Total de años: 29
  Usted invertirá: $14,031.23 en su casa en el año 29
$1,428.87 irá al INTERES
$12,602.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $78.83 $1,090.44 $12,422.94
350 $72.47 $1,096.80 $11,326.14
351 $66.07 $1,103.20 $10,222.94
352 $59.63 $1,109.64 $9,113.31
353 $53.16 $1,116.11 $7,997.20
354 $46.65 $1,122.62 $6,874.58
355 $40.10 $1,129.17 $5,745.41
356 $33.51 $1,135.75 $4,609.66
357 $26.89 $1,142.38 $3,467.28
358 $20.23 $1,149.04 $2,318.23
359 $13.52 $1,155.75 $1,162.49
360 $6.78 $1,162.49 $0.00
Total de años: 30
  Usted invertirá: $14,031.23 en su casa en el año 30
$517.85 irá al INTERES
$13,513.38 irá al PRINCIPAL
 

Los resultados obtenidos en esta página no representa una oferta, ni aprobación de la hipoteca ni pago.